Corporate · RU000A102K13
DOM.RF Mortgage agent BO 1P4
RU000A102K13
15.42%
yield including expected prepayments
mortgage pool - yield including expected prepayments (MOEX methodology)
Price
81.98%
193 ₽ with accrued interest
Coupon
7.90%
4×/yr
Maturity
28.06.2051
term 24.7 y
Duration
2.9 y
price −2.5% per +1 pp of rate
Daily turnover
74.2 k ₽
30-day average
Credit risk
AAA(RU)
ACRA · low
Price and yieldhow the bond has traded
Bond price, % of par
Incomewhat your investment will earn and when payments arrive
Yield calculator
The calculator works on the planned amortisation schedule, without prepayments, so its yield differs from the headline of this page - the exchange estimate that includes expected prepayments.
Bonds for the amount—
Purchase price per unit (with accrued interest)—
Investment amount—
Fee—
Coupon income to maturity—
Principal repayment—
Total profit—
Fair price
—
—
—
—
If rates change: duration, convexity, stress
Current yield—
Duration (Macaulay)—
Modified duration—
Convexity—
PVBP, ₽—
Price at ±1 pp—
Stress on the rate
bp yield
Price, %—
Change—
Position P&L—
—
Effective YTM under the MOEX convention (ACT/365). The fair price discounts the cash flows at the yield of a comparable credit class (a reference point).
Expected income and buffer · for the year
Over the key rate+142 bp
Roll-down (year)+0.74%
Expected income+16.16%
Safety buffer+649 bp
Cash flows
| Date | Coupon, ₽ | Principal, ₽ | Total, ₽ |
|---|
Coupon payments and principal repayment by date for one bond. On the chart, each bar is a year's total: the coupon is paid 4 times a year, and the bar adds up all of that year's payments. Coupons from 28.03.2027 have not been announced and are shown at the current rate as a forecast.
Issuer credit qualitycredit risk and the issuer's debt on the exchange
Credit risk
Low
issuer rating AAA · ACRA
Default probability≈ 0.02% a year
Issuer debt on the exchange2.35 tn ₽ 89 issues
Due within a year0%
Cost of debt12.38% market 13.54%
Issuer debt maturities by year
20297.0 bn
2030—
2031165.1 bn
2032204.6 bn
2033438.0 bn
From 2037 onwards — another 1.5 tn ₽.
Peerssimilar bonds of other issuers
Similar issues
Other issuers' bonds with a fixed coupon, close in maturity and rating
DOM.RF Mortgage agent BO 1P3
matures 12.2049 · AAA
14.25%
DOM.RF Mortgage agent 11-002P
matures 01.2050 · AAA
13.84%
DOM.RF Mortgage agent 13-002P
matures 05.2050 · AAA
11.93%
DOM.RF Mortgage agent BO 1P5
matures 03.2051 · AAA
14.47%
DOM.RF Mortgage agent 18-002P
matures 02.2051 · AAA
14.29%
DOM.RF Mortgage agent 10-002P
matures 09.2049 · AAA
14.52%
History and alternativewhat the bond returned in the past and a comparison with a deposit
A bond or a deposit?
This bond
15.4%
coupons known until 28.12.2026
Deposit
13.1%
top-10 banks, decade 2 of October 2026
Liquidity fund
13.6%
floats with the CBR key rate
The yield is 2.4 pp above the deposit rate. Coupons are known until 28.12.2026: until then the income does not depend on the key rate; after that the issuer will set the coupon rate.
A pre-tax comparison. Bond coupons are taxed at 13% personal income tax, but with 3+ years of holding the gain to par is exempt (long-term holding relief). Deposit interest is taxed above a tax-free allowance; a liquidity fund qualifies for the long-term holding relief after 3 years.
Issue parametersterms, buying now, yields and spreads
Terms
Coupon7.90% a year · 4 payments/yr
Coupon, ₽4.59
Par233 ₽
Maturity28.06.2051 · 24.7 y
Issue
Listing level1
Issue size44.63 bn ₽
Lot1 units
Buying now
Order book81.98 / 82.49%spread 0.51% (≈18 bp of yield)
Cost of entry≈ 310 ₽ per 100,000 ₽ · quote 27.10 20:00
Accrued interest, ₽1.51 as of 28.10.2026
Trades today1 · turnover 520.5 k ₽
Yields
Current yield9.64%
Yield on the planned schedule10.22%
Spreads and valuation
Spreadsnot shown
Peer assessmenta structured deal - not compared with a corporate grade
MOEX ISS data. Not an individual investment recommendation. Yields, spreads and the fair price are calculated from the exchange quote and are for reference: a real trade goes through at the order book price and depends on the issue's liquidity. The calculations exclude broker and exchange fees; tax is shown on a separate line and simplified (no accrued interest at purchase).